Flat
M17
1 bed
1 bath
Warren Bruce Road, Trafford Park, Manchester M17
Initial Investment
£116,428First YearProfit From Rental Income
£-56,655
↘ -49%After 5 Years
Change In Property Value
£46,265
↗ 20%After 5 Years
Return On Investment
-9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £11,242 | £11,288 | £11,331 | £11,375 | £11,418 | £56,655 |
| Profit Before Tax | £-11,242 | £-11,288 | £-11,331 | £-11,375 | £-11,418 | £-56,655 |
| Profit After Tax | £-11,242 | £-11,288 | £-11,331 | £-11,375 | £-11,418 | £-56,655 |
| Change In Property Value | £4,659 | £4,752 | £9,694 | £12,603 | £14,556 | £46,265 |
| Net Return | £-6,583 | £-6,536 | £-1,637 | £1,228 | £3,138 | £-10,390 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change